1
SecureWorks
William Blair June 16, 2016
SecureWorks William Blair June 16, 2016 1 Disclaimers Non-GAAP - - PowerPoint PPT Presentation
SecureWorks William Blair June 16, 2016 1 Disclaimers Non-GAAP Financial Measures The presentation presents information about the Companys non-GAAP revenue, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP research and
1
William Blair June 16, 2016
Non-GAAP Financial Measures The presentation presents information about the Company’s non-GAAP revenue, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP cost of revenue, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss per share and adjusted EBITDA. These are non-GAAP financial measures and are provided as a supplement to the results provided in accordance with generally accepted accounting principles in the United States of America (“GAAP”). A reconciliation of each of the historical non-GAAP financial measures included in this presentation to the most directly comparable historical GAAP financial measures is provided in the appendix to this presentation. Special Note Regarding Forward-Looking Statements This presentation contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. In some cases, you can identify these statements by such forward-looking words as “anticipate,” “believe,” “confidence,” “could,” “estimate,” “expect,” “guidance,” “intend,” “may,” “plan,” “potential,” “outlook,” “should,” “will” and “would,” or similar words or expressions that refer to future events or outcomes. Such forward-looking statements include, but are not limited to, the statements in this presentation with respect to the Company’s expectations concerning its GAAP and non-GAAP revenue, GAAP and non-GAAP operating income and adjusted EBITDA for the second fiscal quarter of fiscal 2017 and for full year fiscal 2017, which reflects the Company’s current analysis of existing trends and information. These statements represent the Company’s judgment only as of the date of this presentation. Actual results and events in future periods may differ materially from those expressed or implied by these forward-looking statements because of risks, uncertainties and other factors, including those relating to: the Company’s ability to achieve or maintain profitability; the Company’s ability to enhance its existing solutions and technologies and to develop or acquire new solutions and technologies; the rapidly evolving market in which the Company
Company’s ability to attract new clients, retain existing clients and increase its annual contract values; the Company’s reliance on its largest client and on clients in the financial services industry; the Company’s ability to manage its growth effectively; the Company’s ability to maintain high-quality client service and support functions; the Company’s service level agreements with clients requiring credits for service failures or inadequacies; the Company’s ability to continue expansion of its sales force; the Company’s long and unpredictable sales cycle; risks associated with the Company’s international sales and operations; the Company’s ability to expand its key distribution relationships; the Company’s technology alliance partnerships; real or perceived defects, errors or vulnerabilities in the Company’s solutions or the failure of its solutions to prevent a security breach; the ability of the Company’s solutions to perform as intended; the Company’s ability to use third-party technologies; the effect of evolving information security and data privacy laws and regulations on the Company’s business; the Company’s ability to maintain and enhance its brand; successful implementation of the Company’s strategic acquisitions; the Company’s recognition of revenue ratably over the terms of its managed security and threat intelligence contracts; the effect of timing differences between the expensing of sales commissions paid to the Company’s strategic and distribution partners and the recognition of associated revenues; estimates or judgments relating to the Company’s critical accounting policies; the Company’s exposure to fluctuations in currency exchange rates; the effect of governmental export or import controls on the Company’s business; the Company’s compliance with the Foreign Corrupt Practices Act and similar laws; the Company’s ability to maintain effective disclosure controls and procedures; the effect of natural disasters on the Company’s ability to serve its clients; the Company’s reliance on patents to protect its intellectual property rights; the Company’s ability to protect, maintain or enforce its non-patented intellectual property rights and proprietary information; claims by third parties of infringement of their proprietary technology by the Company; the Company’s use of open source technology; and risks related to the Company’s relationship with Dell Inc.’s and Denali Holding Inc.’s, the ultimate parent company of Dell Inc., control of the Company. This list of risks, uncertainties and other factors is not complete. The Company discusses these matters more fully, as well as certain risk factors that could affect the Company’s business, financial condition, results of operations and prospects, in its filings with the Securities and Exchange Commission (the “SEC”), including its most recent periodic report filed on Form 10-Q which are available for review on the Company’s investor relations website at investors.secureworks.com and on the SEC’s website at www.sec.gov. Any or all forward-looking statements the Company makes may turn out to be wrong and can be affected by inaccurate assumptions the Company might make or by known or unknown risks, uncertainties and other factors, including those identified in this presentation. Accordingly, you should not place undue reliance on the forward-looking statements made in this presentation, which speak only as of its date. The Company does not undertake to update, and expressly disclaims any obligation to update, any of its forward-looking statements, whether as a result of circumstances or events that arise after the date the statements are made, new information or otherwise.
2
3
Our mission
5
Robust growth addressing a large and growing TAM Highly differentiated and scalable proprietary technology platform Growing client base enabled by flexible delivery options for organizations of all sizes Predictable revenue with scalable margin profile and operating leverage Seasoned and tenured management team supported by world-class board
$216 $275 $342
$0 $100 $200 $300 $400 FY'14 FY'15 FY'16
(1)
6
($M)
Our global business Non-GAAP Revenue(2)
Clients include
Over
automatically processed without human intervention
Countermeasures deployed
As many as
Million
security alerts daily
intelligence data +27% +25%
Billion
events processed daily
As many as
Offices Data Center Counter Threat Operations Center Counter Threat Unit
7
$1.8 Bn $3.3 Bn $5.1 Bn $9.5 Bn CY2013 CY2018 Rest of the world North America (NA) Global TAM $6.9 Bn Global TAM $12.8 Bn
Global managed security services market
8
Global Market leader in Managed Security Services Providers (MSSP)
CHALLENGERS LEADERS NICHE PLAYERS VISIONARIES
Completeness of Vision As of December 2015 Ability to Execute
IBM Verizon Symantec AT&T NTT BT HPE CSC Trustwave CenturyLink Orange Business Services
Gartner Magic Quadrant (2015)
Managed Security Service Providers(1)
BAE Systems Wipro This graphic was published by Gartner, Inc. as part of a larger research document and should be evaluated in the context of the entire document. The Gartner document is available upon request from SecureWorks. Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner's research
with respect to this research, including any warranties of merchantability or fitness for a particular purpose.
Nation states
Focused on stealing trade secrets, customer data, etc.
Hacktivists
Public-facing presence, aiming to create awareness / make a statement
Organized crime
Profit-motivated, looking to monetize stolen information
Individuals
Target high-profile sectors and industries to cause damage
10
IPS/IDS Web security Identity and access mgmt Security and vulnerability mgmt Endpoint security Identity Confidential documents Government data Infrastructure Private communications Intellectual property Military intel Customer data Financial data
001101100101010 110011000011100 001101010001001 001101100101010 110011000011100 001101010001001 001101100101010 110011000011100 001101010001001Firewall Messaging security
SecureWorks’ comprehensive defense against relentless adversaries
11
SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks SecureWorks IPS/IDS Messaging security Web security Identity and access mgmt Security and vulnerability mgmt Endpoint security Firewall Identity Confidential documents Government data Infrastructure Private communications Intellectual property Military intel Customer data Financial data
001101100101010 110011000011100 001101010001001 001101100101010 110011000011100 001101010001001 001101100101010 110011000011100 001101010001001APIs Mobile Portal
Counter Threat Unit
SecureWorks’ differentiation: technology & applied intelligence
12
Mobile Endpoint Cloud Data Center Respond Detect Predict Prevent Global Threat Intelligence
16+ Years of attack and threat actor group data - Billions of threat indicators
Local Client Intelligence
Vulnerabilities Control Accuracy Asset Data Counter Threat Operations Center
Visibility
180B events / day
Actions
Thousands of actions / day
Automated event handling
Daily logs ingested by CTP
180 Billion logs consumed per day and growing
Billions
2007 2016
Counter Threat Unit Counter Threat Operations Center 13
2009 2016 >99.99% Security events processed by CTP at an accelerating rate
100% 99.99988% 99.99994%
14 Years of IP
14
Prevent – Detect – Respond – Predict
Key capabilities Solutions Business Value
Incident Response Security & Risk Consulting Managed Security Threat Intelligence
Vendor-neutral Scalable with network effects Flexible delivery Contextual & predictive Global visibility
Cloud On-Premise
17
15
Extend technology leadership with new solutions Expand client base globally Further penetrate the client base – land & expand Grow indirect sales channels
FY10 FY11 FY12 FY13 FY14 FY15 FY16
FY16 FY15 FY14 FY13 FY12 and prior
16
Dell Acquisition CY’2011
SecureWorks board members SecureWorks leadership team
17 Michael Cote
Chief Executive Officer & Director
Tyler Winkler
Vice President, Sales & Marketing
Wayne Jackson
Chief Financial Officer
Stacie Hagan
Vice President, Human Resources
George Hanna
General Counsel
Kevin Hanes
Vice President, Operations
Barry Hensley
Vice President, Counter Threat Unit (CTU)
AGNOSC
Michael S. Dell
Chairman of the Board & Chief Executive Officer, Dell Inc. & Denali Holding Inc.
Pamela Daley
Former Senior Vice President & Senior Advisor to the Chairman of GE
David W. Dorman
Founding Partner, Centerview Capital Technology
Egon Durban
Managing Partner & Managing Director, Silver Lake
Mark Hawkins
Chief Financial Officer & Executive Vice President, Salesforce.com, Inc.
William R. McDermott
Chief Executive Officer, SAP SE
James M. Whitehurst
President & Chief Executive Officer, Red Hat Inc.
Jon Ramsey
Chief Technology Officer
Wendy Thomas
Executive Director, Finance
Rob Scudiere
Vice President, Engineering
Henry Lyon
Chief Accounting Officer
18
(1) All data in the following table presented on a Non-GAAP basis. Please see appendix for reconciliation of non-GAAP measures to comparable GAAP measures.
$M, except for per share data Q1'17 Q1'16 Growth YoY
Revenue $100.0 $78.1 28% Gross margin $53.6 $40.5 32% Gross margin % 53.6% 51.9% 170 bps Operating expenses $63.7 $52.2 22% Operating loss ($10.1) ($11.6) 14% Net loss per share ($0.09) ($0.12) 28% Adjusted EBITDA ($7.6) ($8.8) 13%
19
$64 $66 $70 $75 $78 $81 $89 $95 $100 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Non-GAAP Revenue ($M)(1)
Annual
FY17 $424-426E
FY15 FY16 FY17
(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.
20
3,900 4,000 4,100 4,200 4,300
Q1 FY16 Q2 FY16 Q3 FY16 Q4 FY16 Q1 FY17
Client Count Growth(1)
Period ending
(1) Client Base: the number of clients who subscribe to managed security services at a point in time; excludes consulting (SRC)–only clients.
21
Revenue Retention Rate(1)
Period ending
102% 97% 102% 99%
FY14 FY15 FY16 Q1'FY17
(1) Calculated as the monthly recurring revenue of managed security client base at the beginning of the period, divided by the monthly recurring revenue from that same cohort of clients at the end of the period. Calculation includes the positive revenue impacts of selling additional solutions to this cohort of clients and the negative revenue impacts of client attrition during the period. However, it does not include the positive impact on revenue from sales of solutions to any new clients obtained during the period.
22
Q1'FY16 Q4'FY16 Q1'FY17 Non-GAAP Revenue $78 $95 $100 Non-GAAP GM $41 $49 $54 Non-GAAP GM % 51% 52% 54%
(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.
Non-GAAP Revenue and Gross Margin ($M)(1)
Quarterly
+28% YoY +5% Seq. +32% YoY +10% Seq.
23
(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.
SG&A as a percent of Revenue(1)
Quarterly
51% 47% 46% 44% 52% 59% 56% 52% 50% Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
FY15 FY17 FY16
Majority of increase reflects stand alone company cost
24
$(3) $(3) $(0) $(0) $(9) $(16) $(12) $(11) $(8)
Adjusted EBITDA($M)(1)
Annual
FY17 $(28-32)E
(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.
FY15 FY17 Q1 Q2 Q3 Q4 FY16 Q1 Q2 Q3 Q4 Q1
Build for future growth Investments take hold as revenue increases
25
Q1’FY17: Cash and equivalents $124 Unused line of credit $30 Total liquidity $154 Trailing 12 Months cash used in operations $18 FY17 Capital Expenditures $20-22 Various liquidity measures ($M)
Period ending (unless noted)
26
$M, except for per share data Q2'17 FY 17
Revenue $100 to $102 $423 to $425 Non- GAAP Revenue $100 to $102 $424 to $426 Net Loss per share ($0.15) to ($0.17) ($0.62) to ($0.66) Non- GAAP net loss per share ($0.07) to ($0.09) ($0.30) to ($0.33) Adjusted EBITDA
Capital Expenditures
Weighted Average Shares Outstanding 80.009 77.635
(1) See the Appendix for a reconciliation of non-GAAP measures to comparable GAAP measures.
Q2 FY17 and Full Year FY17 Guidance(1)
27
28
Robust growth addressing a large and growing TAM Highly differentiated and scalable proprietary technology platform Growing client base enabled by flexible delivery options for organizations of all sizes Predictable revenue with scalable margin profile and operating leverage Seasoned and tenured management team supported by world-class board
30
April 29, January 29, May 1, 2016 2016 2015 Sequential
GAAP revenue 99,793 $ 94,081 $ 77,399 $ 6% 29% Impact of purchase accounting 221 692 692 Non‐GAAP revenue 100,014 $ 94,773 $ 78,091 $ 6% 28% GAAP gross margin 49,944 $ 44,450 $ 33,403 $ 12% 50% Amortization of intangibles 3,410 3,410 3,410 Impact of purchase accounting 261 733 733 Stock‐based compensation expense 19 ‐ ‐ Other ‐ ‐ 3,000 Non‐GAAP gross margin 53,634 $ 48,593 $ 40,546 $ 10% 32% GAAP operating expenses 68,944 $ 66,934 $ 59,733 $ (3%) (15%) Amortization of intangibles (3,524) (3,524) (4,042) Impact of purchase accounting (229) (229) (229) Stock‐based compensation expense (341) (213) (200) Other (1,164) (535) (3,089) Non‐GAAP operating expenses 63,686 $ 62,433 $ 52,173 $ (2%) (22%) GAAP research and development expenses 13,596 $ 13,045 $ 11,830 $ (4%) (15%) Stock‐based compensation expense (82) (70) (66) Non‐GAAP research and development expenses 13,514 $ 12,975 $ 11,764 $ (4%) (15%) GAAP sales and marketing expenses 27,496 $ 26,216 $ 22,119 $ (5%) (24%) Stock‐based compensation expense (43) ‐ ‐ Non‐GAAP sales and marketing expenses 27,453 $ 26,216 $ 22,119 $ (5%) (24%) GAAP general and administrative expenses 27,852 $ 27,673 $ 25,784 $ (1%) (8%) Amortization of intangibles (3,524) (3,524) (4,042) Impact of purchase accounting (229) (229) (229) Stock‐based compensation expense (216) (143) (134) Other (1,164) (535) (3,089) Non‐GAAP general and administrative expenses 22,719 $ 23,242 $ 18,290 $ 2% (24%) Favorable / (Unfavorable) SECUREWORKS CORP.
Reconciliation of GAAP to Non‐GAAP Financial Measures
(in thousands, except per share data) (unaudited) Three Months Ended % Growth Rates
31
(continued)
April 29, January 29, May 1, 2016 2016 2015 Sequential
GAAP operating loss (19,000) $ (22,484) $ (26,330) $ 16% 28% Amortization of intangibles 6,934 6,933 7,452 Impact of purchase accounting 490 962 962 Stock‐based compensation expense 360 213 200 Other 1,164 536 6,089 Non‐GAAP operating loss (10,052) $ (13,840) $ (11,627) $ 27% 14% GAAP net loss (11,627) $ (14,899) $ (17,830) $ 22% 35% Amortization of intangibles 6,934 6,933 7,452 Impact of purchase accounting 490 962 962 Stock‐based compensation expense 360 213 200 Other 1,164 536 6,089 Aggregate adjustment for income taxes (3,422) (2,926) (5,622) Non‐GAAP net loss (6,101) $ (9,181) $ (8,749) $ 34% 30% GAAP net loss per share (0.17) $ (0.21) $ (0.25) $ 19% 32% Amortization of intangibles 0.10 0.10 0.11 Impact of purchase accounting 0.01 0.01 0.01 Stock‐based compensation expense 0.01 0.00 0.00 Other 0.02 0.01 0.09 Aggregate adjustment for income taxes (0.06) (0.04) (0.08) Non‐GAAP net loss per share (0.09) $ (0.13) $ (0.12) $ 31% 28% GAAP net loss (11,627) $ (14,899) $ (17,830) $ 22% 35% Interest and other, net (365) 330 818 Income tax benefit (7,008) (7,915) (9,318) Depreciation and amortization 9,626 9,934 10,577 Stock‐based compensation expense 360 213 200 Impact of purchase accounting 221 692 692 Other 1,164 536 6,089 Adjusted EBITDA (7,629) $ (11,109) $ (8,772) $ 31% 13% Favorable / (Unfavorable) SECUREWORKS CORP.
Reconciliation of GAAP to Non‐GAAP Financial Measures
(in thousands, except per share data) (unaudited) Three Months Ended % Growth Rates
32
April 29, January 29, May 1, 2016 2016 2015 Percentage of Total Net Revenue GAAP gross margin 50.0% 47.2% 43.2% Non‐GAAP adjustment 3.6% 4.1% 8.7% Non‐GAAP gross margin 53.6% 51.3% 51.9% GAAP operating expenses 69.1% 71.1% 77.2% Non‐GAAP adjustment (5.4%) (5.2%) (10.4%) Non‐GAAP operating expenses 63.7% 65.9% 66.8% GAAP research and development expenses 13.6% 13.9% 15.3% Non‐GAAP adjustment (0.1%) (0.2%) (0.2%) Non‐GAAP research and development expenses 13.5% 13.7% 15.1% GAAP sales and marketing expenses 27.6% 27.9% 28.6% Non‐GAAP adjustment (0.2%) (0.2%) (0.3%) Non‐GAAP sales and marketing expenses 27.4% 27.7% 28.3% GAAP general and administrative expenses 27.9% 29.4% 33.3% Non‐GAAP adjustment (5.2%) (4.9%) (9.9%) Non‐GAAP general and administrative expenses 22.7% 24.5% 23.4% GAAP operating loss (19.0%) (23.9%) (34.0%) Non‐GAAP adjustment 8.9% 9.3% 19.1% Non‐GAAP operating loss (10.1%) (14.6%) (14.9%) GAAP net loss (11.7%) (15.8%) (23.0%) Non‐GAAP adjustment 5.6% 6.1% 11.8% Non‐GAAP net loss (6.1%) (9.7%) (11.2%) SECUREWORKS CORP. Reconciliation of GAAP to Non‐GAAP Financial Measures (unaudited) Three Months Ended
(continued)
33
(continued)
January 29, October 30, July 31, May 1, January 30, October 31, August 1, May 2, 2016 2015 2015 2015 2015 2014 2014 2014 GAAP revenue 94,081 $ 88,187 $ 79,855 $ 77,399 $ 71,412 $ 66,775 $ 63,305 $ 60,638 $ Impact of purchase accounting 692 692 693 692 3,185 3,185 3,186 3,185 Non‐GAAP revenue 94,773 $ 88,879 $ 80,548 $ 78,091 $ 74,597 $ 69,960 $ 66,491 $ 63,823 $ GAAP sales and marketing expenses 26,216 $ 27,026 $ 26,696 $ 22,119 $ 24,758 $ 18,097 $ 16,802 $ 17,947 $ Stock‐based compensation expense ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ Non‐GAAP sales and marketing expenses 26,216 $ 27,026 $ 26,696 $ 22,119 $ 24,758 $ 18,097 $ 16,802 $ 17,947 $ GAAP general and administrative expenses 27,673 $ 28,311 $ 28,148 $ 25,784 $ 12,277 $ 18,425 $ 18,892 $ 19,126 $ Amortization of intangibles (3,524) (3,524) (3,570) (4,042) (4,042) (4,042) (4,042) (4,042) Impact of purchase accounting (229) (229) (229) (229) (229) (229) (229) (229) Stock‐based compensation expense (143) (144) (144) (134) (137) (132) (131) (126) Other (535) (1,847) (3,446) (3,089) ‐ ‐ ‐ ‐ Non‐GAAP general and administrative expenses 23,242 $ 22,567 $ 20,759 $ 18,290 $ 7,869 $ 14,022 $ 14,490 $ 14,729 $ GAAP net loss (14,899) $ (18,528) $ (21,124) $ (17,830) $ (8,966) $ (8,762) $ (10,247) $ (10,515) $ Interest and other, net 330 5,724 (303) 818 (59) (51) 141 111 Income tax benefit (7,915) (12,041) (10,922) (9,318) (5,299) (5,177) (6,055) (6,214) Depreciation and amortization 9,934 9,982 10,145 10,577 10,536 10,306 10,208 10,375 Stock‐based compensation expense 213 214 214 200 205 197 195 188 Impact of purchase accounting 692 692 693 692 3,185 3,185 3,186 3,185 Other 536 1,847 5,314 6,089 ‐ ‐ ‐ ‐ Adjusted EBITDA (11,109) $ (12,110) $ (15,983) $ (8,772) $ (398) $ (302) $ (2,572) $ (2,870) $ Three Months Ended SECUREWORKS CORP. Reconciliation of GAAP to Non‐GAAP Financial Measures (in thousands) (unaudited)
34
(continued)
Successor Successor Combined (1) January 29, January 30, January 31, 2016 2015 2014 GAAP revenue 339,522 $ 262,130 $ 205,830 $ Impact of purchase accounting 2,769 12,741 10,360 Non‐GAAP revenue 342,291 $ 274,871 $ 216,190 $ GAAP net loss (72,381) $ (38,490) $ (44,515) $ Interest and other, net 6,569 142 175 Income tax benefit (40,196) (22,745) (23,908) Depreciation and amortization 40,638 41,425 37,027 Stock‐based compensation expense 841 785 4,331 Impact of purchase accounting 2,769 12,741 10,749 Other 13,786 ‐ ‐ Adjusted EBITDA (47,974) $ (6,142) $ (16,141) $
(1) For comparative purposes, we have combined the fiscal 2014 operating results for
the predecessor and successor periods. Fiscal Year Ended SECUREWORKS CORP. Reconciliation of GAAP to Non‐GAAP Financial Measures (in thousands) (unaudited)
35
Three Months Ended Full Year Ended Three Months Ended Full Year Ended July 29, February 3, July 29, February 3, 2016 2017 2016 2017 GAAP revenue 99.8 $ 423.1 $ 101.8 $ 425.1 $ Impact of purchase accounting 0.2 0.9 0.2 0.9 Non‐GAAP revenue 100.0 $ 424.0 $ 102.0 $ 426.0 $ GAAP net loss per share (0.17) $ (0.66) $ (0.15) $ (0.62) $ Amortization of intangibles 0.09 0.36 0.09 0.36 Impact of purchase accounting 0.01 0.03 0.01 0.03 Stock‐based compensation expense 0.04 0.13 0.04 0.13 Other ‐ 0.01 ‐ 0.01 Aggregate adjustment for income taxes (0.06) (0.20) (0.06) (0.21) Non‐GAAP net loss per share (0.09) $ (0.33) $ (0.07) $ (0.30) $ GAAP net loss (51.7) $ (49.2) $ Interest and other, net (1.4) (1.5) Income tax benefit (30.6) (29.0) Depreciation and amortization 38.7 38.7 Stock‐based compensation expense 9.8 9.8 Impact of purchase accounting 2.0 2.0 Other 1.2 1.2 Adjusted EBITDA (32.0) $ (28.0) $ High End of Guidance Low End of Guidance SECUREWORKS CORP. Reconciliation of GAAP to Non‐GAAP Guidance (in millions, except per share data) (unaudited)
(continued)